| Revenue | DKK 3K | -99% |
| EBITDA | DKK -266K | -1713% |
| Net profit | DKK 379K | +312% |
| Total assets | DKK 2,4M | +24% |
| Equity | DKK -1,5M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -1.606 | 173 | 363 | 268 | 245 | 425 | 21 | 281 | 301 | 364 | 3 |
| Staff expenses | -0 | -0 | -0 | -0 | -50 | -290 | -331 | -319 | -305 | -310 | -334 | -347 | -269 |
| EBITDA | 243 | 0 | 0 | -27 | 313 | 808 | -86 | 106 | -285 | -29 | -33 | 16 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -8 | -8 | -8 | -8 | -7 | -0 | -0 | -0 |
| EBIT | 243 | 0 | 0 | -27 | 312 | 800 | -94 | 98 | -293 | -36 | -33 | 16 | -266 |
| Net financials | -992 | 757 | -1.819 | 32 | 243 | 811 | -2.553 | -552 | 728 | 26 | -172 | 78 | 587 |
| Profit before tax | -749 | 757 | -1.819 | 4 | 173 | 648 | -2.647 | -454 | 436 | -10 | -205 | 95 | 322 |
| Tax | 121 | 172 | 24 | -0 | -0 | -80 | 13 | -15 | -278 | -39 | -31 | 3 | -57 |
| Net profit | -870 | 586 | -1.843 | 4 | 173 | 728 | -2.660 | -438 | 714 | 29 | -174 | 92 | 379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.141 | 5.053 | 3.423 | 3.623 | 4.083 | 5.091 | 2.796 | 2.402 | 3.355 | 2.822 | 2.181 | 1.904 | 2.362 |
| Equity | 929 | 1.514 | -329 | -324 | -152 | 577 | -2.084 | -2.522 | -1.808 | -1.778 | -1.952 | -1.861 | -1.482 |
| Long-term debt | 0 | 0 | 3.751 | 3.933 | 4.203 | 4.473 | 4.731 | 4.839 | 5.051 | 4.450 | 4.046 | 0 | 2.895 |
| Short-term debt | 4.212 | 3.539 | 0 | 14 | 31 | 42 | 149 | 85 | 112 | 150 | 87 | 3.765 | 949 |
| Total debt | 4.212 | 3.539 | 3.751 | 3.947 | 4.234 | 4.514 | 4.879 | 4.924 | 5.162 | 4.600 | 4.134 | 3.765 | 3.844 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FW Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TINA ORTMANN NIELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Abildgaard | Chief Executive Officer | 0 companies |
| Frank Weinreich | Management | 0 companies |
| Tina Ortmann Abildgaard | Chairman | 0 companies |
| Claus Trolle | Board of Directors | 0 companies |
| Børge Strandfelt | Board of Directors | 0 companies |
| Lars Zola-Honoré | Board of Directors | 0 companies |
| Claus Krogh Lundqvist | Board of Directors | 0 companies |
| Ole Marker | Board of Directors | 0 companies |
| Tage Nis Hjort | Chairman | 0 companies |